Transcribed Image Text
We are evaluating a project that costs $908,000, has a four-yearlife, and has no salvage value. Assume that depreciation isstraight-line to zero over the life of the project. Sales areprojected at 87,200 units per year. Price per unit is $34.35,variable cost per unit is $20.60, and fixed costs are $752,000 peryear. The tax rate is 40 percent, and we require a return of 13percent on this project.Calculate the base-case operating cash flow and NPV. (Donot round intermediate calculations and round your answers to 2decimal places, e.g., 32.16.) Base-case operating cash flow$NPV$ What is the sensitivity of NPV to changes in the sales figure?(Do not round intermediate calculations and round youranswer to 3 decimal places, e.g., 32.161.) Sensitivity of NPV $ If there is a 500-unit decrease in projected sales, how muchwould the NPV drop? (Input your answer as a positive value.Do not round intermediate calculations and round your answer to 2decimal places, e.g., 32.16.) NPV drop $ What is the sensitivity of OCF to changes in the variable costfigure? (A negative answer should be indicated by a minussign. Do not round intermediate calculations and round your answerto the nearest whole number, e.g., 32.) Sensitivity of OCF $ If there is $1 decrease in estimated variable costs, how muchwould the increase in OCF be? (Do not round intermediatecalculations and round your answer to the nearest whole number,e.g., 32.) Increase in OCF $